[MAYU] YoY TTM Result on 30-Jun-2018 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- 3.17%
YoY- 49.35%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 84,876 66,984 113,531 156,117 138,561 126,338 133,181 -6.94%
PBT 8,904 8,854 5,369 30,636 19,927 -2,133 3,252 17.46%
Tax -5,284 -827 -2,173 -1,520 -881 -856 309 -
NP 3,620 8,027 3,196 29,116 19,046 -2,989 3,561 0.26%
-
NP to SH 1,791 8,574 3,537 28,444 19,045 -2,987 3,563 -10.40%
-
Tax Rate 59.34% 9.34% 40.47% 4.96% 4.42% - -9.50% -
Total Cost 81,256 58,957 110,335 127,001 119,515 129,327 129,620 -7.19%
-
Net Worth 350,370 350,135 341,647 335,206 160,929 123,683 129,176 17.28%
Dividend
30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - 7,285 125 - - -
Div Payout % - - - 25.61% 0.66% - - -
Equity
30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 350,370 350,135 341,647 335,206 160,929 123,683 129,176 17.28%
NOSH 214,593 212,203 212,203 208,318 104,499 68,333 70,588 19.44%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 4.27% 11.98% 2.82% 18.65% 13.75% -2.37% 2.67% -
ROE 0.51% 2.45% 1.04% 8.49% 11.83% -2.42% 2.76% -
Per Share
30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 40.70 31.57 53.50 74.98 132.59 184.88 188.67 -21.73%
EPS 0.86 4.04 1.67 13.66 18.22 -4.37 5.05 -24.63%
DPS 0.00 0.00 0.00 3.50 0.12 0.00 0.00 -
NAPS 1.68 1.65 1.61 1.61 1.54 1.81 1.83 -1.35%
Adjusted Per Share Value based on latest NOSH - 208,318
30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 19.13 15.10 25.59 35.18 31.23 28.47 30.01 -6.94%
EPS 0.40 1.93 0.80 6.41 4.29 -0.67 0.80 -10.48%
DPS 0.00 0.00 0.00 1.64 0.03 0.00 0.00 -
NAPS 0.7896 0.7891 0.77 0.7555 0.3627 0.2787 0.2911 17.28%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/09/21 30/09/20 30/09/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.455 0.445 0.42 0.81 1.36 0.52 0.58 -
P/RPS 1.12 1.41 0.79 1.08 1.03 0.28 0.31 22.78%
P/EPS 52.98 11.01 25.20 5.93 7.46 -11.90 11.49 27.66%
EY 1.89 9.08 3.97 16.87 13.40 -8.41 8.70 -21.65%
DY 0.00 0.00 0.00 4.32 0.09 0.00 0.00 -
P/NAPS 0.27 0.27 0.26 0.50 0.88 0.29 0.32 -2.67%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/11/21 27/11/20 26/11/19 30/08/18 17/08/17 30/08/16 25/08/15 -
Price 0.39 0.445 0.52 0.83 1.05 0.50 0.595 -
P/RPS 0.96 1.41 0.97 1.11 0.79 0.27 0.32 19.19%
P/EPS 45.41 11.01 31.20 6.08 5.76 -11.44 11.79 24.04%
EY 2.20 9.08 3.21 16.46 17.36 -8.74 8.48 -19.39%
DY 0.00 0.00 0.00 4.22 0.11 0.00 0.00 -
P/NAPS 0.23 0.27 0.32 0.52 0.68 0.28 0.33 -5.60%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment